Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.16% first-year return on $60,879 initial cash invested.
5.16%
Cash On Cash
7.58%
Cap Rate
1.3
DSCR
$3,213
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,213
Total Expenses
$2,951
Mortgage P&I
44%
$1,409
Property Taxes
19%
$604
Home Insurance
3%
$102
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0